Balance sheets
30 June 2024 | 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 31 Dec 2021 | 30 June 2021 | 31 Dec 2020 | ||
---|---|---|---|---|---|---|---|---|---|
Total Assets | $20.4 M(-17.5%) | $24.7 M(-14.9%) | $29.0 M(-19.0%) | $35.9 M(-10.3%) | $40.0 M(-11.8%) | $45.3 M(+186.5%) | $15.8 M(-26.5%) | $21.5 M | |
Current Assets | $19.9 M(-15.3%) | $23.5 M(-11.8%) | $26.6 M(-21.7%) | $34.0 M(-12.9%) | $39.1 M(-11.0%) | $43.9 M(+204.7%) | $14.4 M(-29.2%) | $20.3 M | |
Non Current Assets | $479.9 K(-60.2%) | $1.2 M(-49.8%) | $2.4 M(+30.5%) | $1.8 M(+102.7%) | $908.0 K(-36.7%) | $1.4 M(+1.6%) | $1.4 M(+18.7%) | $1.2 M | |
Total Liabilities | $2.4 M(+11.4%) | $2.1 M(+1.3%) | $2.1 M(-15.3%) | $2.5 M(+83.2%) | $1.3 M(+2.0%) | $1.3 M(-34.4%) | $2.0 M(-30.4%) | $2.9 M | |
Current Liabilities | $2.1 M(+11.5%) | $1.9 M(-0.3%) | $1.9 M(-17.8%) | $2.3 M(+86.6%) | $1.3 M(-2.4%) | $1.3 M(-35.3%) | $2.0 M(-30.8%) | $2.9 M | |
Long Term Liabilities | $219.0 K(+10.6%) | $198.1 K(+21.2%) | $163.5 K(+31.2%) | $124.6 K(+36.2%) | $91.5 K(+163.7%) | $34.7 K(+34.5%) | $25.8 K(+20.6%) | $21.4 K | |
Shareholders Equity | $18.0 M(-20.2%) | $22.6 M(-16.2%) | $27.0 M(-19.3%) | $33.4 M(-13.6%) | $38.6 M(-12.2%) | $44.0 M(+218.7%) | $13.8 M(-25.9%) | $18.6 M | |
Book Value | $18.0 M(-20.2%) | $22.6 M(-16.2%) | $27.0 M(-19.3%) | $33.4 M(-13.6%) | $38.6 M(-12.2%) | $44.0 M(+218.7%) | $13.8 M(-25.9%) | $18.6 M | |
Working Capital | $17.8 M(-17.7%) | $21.6 M(-12.7%) | $24.7 M(-22.0%) | $31.7 M(-16.3%) | $37.8 M(-11.2%) | $42.6 M(+243.0%) | $12.4 M(-28.9%) | $17.5 M | |
Cash And Cash Equivalents | $6.6 M(+62.5%) | $4.1 M(-69.3%) | $13.3 M(-58.5%) | $32.0 M(-11.8%) | $36.2 M(-14.1%) | $42.2 M(+235.7%) | $12.6 M(-34.0%) | $19.0 M | |
Accounts Payable | $435.0 K(+33.4%) | $326.1 K(-14.1%) | $379.6 K(-66.0%) | $1.1 M(+331.5%) | $259.0 K(+38.8%) | $186.6 K(-42.1%) | $322.4 K(-51.9%) | $670.3 K | |
Accounts Receivable | - | - | - | - | - | - | - | - | |
Short Term Debt | - | - | - | - | - | - | - | - | |
Long Term Debt | - | - | - | - | - | - | - | - | |
Total Debt | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0 | |
Debt To Equity | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0 | |
Current Ratio | 9.3(-24.1%) | 12.3(-11.5%) | 13.8(-4.8%) | 14.5(-53.4%) | 31.1(-8.8%) | 34.1(+370.4%) | 7.3(+2.4%) | 7.1 | |
Quick Ratio | - | - | - | - | - | - | - | - | |
Inventory | - | - | - | - | - | - | - | - | |
Retained Earnings | -$54.9 M(-5.3%) | -$52.1 M(-13.6%) | -$45.9 M(-20.6%) | -$38.0 M(-25.0%) | -$30.4 M(+0.5%) | -$30.6 M(-0.7%) | -$30.4 M(-15.0%) | -$26.4 M | |
PB Ratio | 3.1(-21.1%) | 4.0(+0.3%) | 4.0(+32.7%) | 3.0(-9.4%) | 3.3(-27.1%) | 4.5 | - | - |
Income statements
30 June 2024 | 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 31 Dec 2021 | 30 June 2021 | 31 Dec 2020 | ||
---|---|---|---|---|---|---|---|---|---|
EPS | - | - | - | - | - | - | - | - | |
TTM EPS | - | - | - | - | - | - | - | - | |
Revenue | - | - | - | - | - | - | - | - | |
TTM Revenue | - | - | - | - | - | - | - | - | |
Total Expenses | - | - | - | - | - | - | - | - | |
Operating Expenses | - | - | - | - | - | - | - | - | |
Cost Of Goods Sold | - | - | - | - | - | - | - | - | |
TTM Cost Of Goods Sold | - | - | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | - | - | |
TTM Gross Profit | - | - | - | - | - | - | - | - | |
Gross Margin | - | - | - | - | - | - | - | - | |
Operating Profit | - | - | - | - | - | - | - | - | |
TTM Operating Profit | - | - | - | - | - | - | - | - | |
Operating Margin | - | - | - | - | - | - | - | - | |
Net Income | - | - | - | - | - | - | - | - | |
TTM Net Income | - | - | - | - | - | - | - | - | |
Net Margin | - | - | - | - | - | - | - | - | |
EBIT | - | - | - | - | - | - | - | - | |
TTM EBIT | - | - | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | - | - | |
TTM EBITDA | - | - | - | - | - | - | - | - | |
Selling, General & Administrative Expenses | - | - | - | - | - | - | - | - | |
TTM SG&A | - | - | - | - | - | - | - | - | |
Depreciation And Amortization | - | - | - | - | - | - | - | - | |
TTM D&A | - | - | - | - | - | - | - | - | |
Interest Expense | - | - | - | - | - | - | - | - | |
TTM Interest Expense | - | - | - | - | - | - | - | - | |
Income Tax | - | - | - | - | - | - | - | - | |
TTM Income Tax | - | - | - | - | - | - | - | - | |
PE Ratio | - | - | - | - | - | - | - | - | |
PS Ratio | - | - | - | - | - | - | - | - |
Cashflow statements
30 June 2024 | 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 31 Dec 2021 | 30 June 2021 | 31 Dec 2020 | ||
---|---|---|---|---|---|---|---|---|---|
Cash From Operations | - | - | - | - | - | - | - | - | |
TTM CFO | - | - | - | - | - | - | - | - | |
Cash From Investing | - | - | - | - | - | - | - | - | |
TTM CFI | - | - | - | - | - | - | - | - | |
Cash From Financing | - | - | - | - | - | - | - | - | |
TTM CFF | - | - | - | - | - | - | - | - | |
Free Cash Flow | - | - | - | - | - | - | - | - | |
TTM FCF | - | - | - | - | - | - | - | - | |
CAPEX | - | - | - | - | - | - | - | - | |
TTM CAPEX | - | - | - | - | - | - | - | - | |
Dividends Paid | - | - | - | - | - | - | - | - | |
TTM Dividends Paid | - | - | - | - | - | - | - | - | |
TTM Dividend Per Share | - | - | - | - | - | - | - | - | |
TTM Dividend Yield | - | - | - | - | - | - | - | - | |
Payout Ratio | - | - | - | - | - | - | - | - |